Company Valuation: Sharp Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 701,805 605,772 539,765 612,939 374,001 387,961 - -
Change - -13.68% -10.9% 13.56% -38.98% 3.73% - -
Enterprise Value (EV) 1 1,041,014 1,050,338 786,522 854,980 568,396 669,079 596,448 550,477
Change - 0.9% -25.12% 8.7% -33.52% 17.71% -10.86% -7.71%
P/E 9.48x -2.29x -3.6x 17x 7.89x 14.2x 11.1x 10.7x
PBR 1.54x 2.91x 3.79x 4x 1.34x 1.35x 1.21x 1.03x
PEG - 0x 0.1x -0x 0.3x -0.3x 0.4x 2.5x
Capitalization / Revenue 0.28x 0.24x 0.23x 0.28x 0.2x 0.22x 0.23x 0.24x
EV / Revenue 0.42x 0.41x 0.34x 0.4x 0.3x 0.38x 0.36x 0.34x
EV / EBITDA 6.63x 16.4x 17.1x 11.3x 6.68x 9.39x 7.06x 6.23x
EV / EBIT 12.3x -40.8x -38.7x 31.3x 11.7x 18.1x 12.1x 11x
EV / FCF 23.8x 18.9x 6.92x -8.12x -7.91x 12.6x 14.3x 23.4x
FCF Yield 4.2% 5.3% 14.4% -12.3% -12.6% 7.92% 6.97% 4.27%
Dividend per Share 2 40 - - - - - 6.667 10
Rate of return 3.48% - - - - - 1.12% 1.67%
EPS 2 121.1 -407.3 -231 55.59 73.05 41.95 53.8 56.1
Distribution rate 33% - - - - - 12.4% 17.8%
Net sales 1 2,495,588 2,548,117 2,321,921 2,160,146 1,892,811 1,766,462 1,660,204 1,632,750
EBITDA 1 157,113 64,080 45,872 75,797 85,127 71,248 84,524 88,333
EBIT 1 84,716 -25,719 -20,343 27,338 48,565 36,912 49,099 50,250
Net income 1 73,991 -260,840 -149,980 36,095 47,434 27,248 34,935 36,427
Net Debt 1 339,209 444,566 246,757 242,041 194,395 281,119 208,487 162,516
Reference price 2 1,149.00 933.00 831.30 944.00 576.00 597.50 597.50 597.50
Nbr of stocks (in thousands) 610,797 649,274 649,302 649,300 649,307 649,306 - -
Announcement Date 5/11/22 5/11/23 5/14/24 5/12/25 5/12/26 - - -
1JPY in Million2JPY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.97x1.67x8.18x0.88% 147B
18.83x1.21x9.11x1.49% 58.52B
37.47x11.3x22.39x1.36% 25.8B
14.8x0.33x4.04x0.81% 21.46B
67.39x1.05x33.36x0.09% 7.94B
27.28x13.01x21.71x - 5.47B
12.89x0.23x5.72x3.97% 5.23B
57.84x2.23x52.09x0.18% 5.34B
12.23x - - 4.12% 5.09B
Average 29.63x 3.88x 19.58x 1.61% 31.34B
Weighted average by Cap. 21.82x 2.55x 11.17x 1.13%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sharp Corporation

Historical PBR trend

Valuation ratios - PBR - Sharp Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sharp Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sharp Corporation


Year-on-year evolution of the Yield

Valuation ratios - Yield - Sharp Corporation